Income Breakdown
| TV Revenue | $901K |
| TV Placement Bonus | $443K |
| Matchday Revenue | $2.7M |
| Sponsorship | $3.0M |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $5.0M |
| Prize Money | $0 |
| Loan Fees (In) | $133K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $66K |
| Transfer Amortization | $865K |
| Debt Interest | $0 |
| Loan Fees (Out) | $39K |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$20.0M |
$11.2M |
$8.8M |
$126.0M |
| Oct 2027 |
$17.3M |
$15.6M |
$1.7M |
$116.3M |
| Sep 2027 |
$54.2M |
$13.7M |
$40.5M |
$113.7M |
| Aug 2027 |
$32.1M |
$14.5M |
$17.6M |
$133.8M |
| Jul 2027 |
$29.9M |
$13.2M |
$16.6M |
$119.8M |
| Jun 2027 |
$28.7M |
$12.6M |
$16.2M |
$108.0M |
| May 2027 |
$21.7M |
$13.7M |
$8.0M |
$91.2M |
| Apr 2027 |
$22.3M |
$12.5M |
$9.8M |
$82.4M |
| Mar 2027 |
$23.8M |
$12.8M |
$11.0M |
$72.3M |
| Feb 2027 |
$40.1M |
$14.6M |
$25.5M |
$60.6M |
| Jan 2027 |
$23.2M |
$13.8M |
$9.4M |
$34.4M |
| Dec 2026 |
$22.1M |
$12.8M |
$9.2M |
$24.3M |